Profit & Loss |
Date of Accounts |
2017-06-30 | 2018-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 85 277 | 142 855 | 119 889 | 161 555 |
Current Assets | 1 760 558 | 1 994 686 | 2 626 661 | 2 556 352 |
Debtors | 1 655 881 | 1 824 734 | 2 480 527 | 2 313 446 |
Net Assets Liabilities | 584 210 | 1 031 898 | 1 249 733 | 1 366 113 |
Other Debtors | | | 36 428 | 1 201 |
Property Plant Equipment | 1 466 020 | 1 680 395 | 2 963 549 | 2 967 662 |
Total Inventories | 19 400 | 27 097 | 26 245 | 81 351 |
|
Other Financial Data |
Estimated Money Value Benefits In Kind For Audit Services | | | 17 500 | 22 000 |
Estimated Money Value Benefits In Kind For Non-audit Services | | | 5 460 | 5 300 |
Accumulated Amortisation Impairment Intangible Assets | 36 925 | 37 429 | 110 693 | 143 447 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 110 406 | 2 382 964 | 3 758 149 | 4 249 837 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 24 953 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 656 259 |
Administration Support Average Number Employees | | | 13 | 13 |
Administrative Expenses | | | 3 070 824 | 3 166 278 |
Amortisation Expense Intangible Assets | | | 25 098 | 32 754 |
Applicable Tax Rate | | | 19 | 25 |
Average Number Employees During Period | 30 | 36 | 59 | 59 |
Balances With Banks | | | 119 889 | 161 555 |
Bank Borrowings | | | 826 667 | 666 667 |
Capital Commitments | | | 35 360 | |
Cash Cash Equivalents Cash Flow Value | | | 94 491 | 119 889 |
Corporation Tax Recoverable | | | 57 549 | 20 159 |
Cost Sales | | | 6 576 892 | 6 839 647 |
Creditors | 553 582 | 440 116 | 965 295 | 901 969 |
Current Tax For Period | | | -25 503 | 21 007 |
Debentures In Issue | | | 22 663 | 1 832 |
Deferred Income | | | 111 077 | 149 441 |
Deferred Tax Assets | | | | 523 005 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 3 604 | 3 896 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 96 881 | 122 501 |
Deferred Tax Liabilities | | | 396 608 | |
Depreciation Amortisation Expense | | | 546 429 | 622 471 |
Depreciation Expense Property Plant Equipment | | | 521 331 | 589 717 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 88 190 | | -98 029 |
Disposals Property Plant Equipment | | 115 482 | | -160 458 |
Dividends Paid | | 216 000 | -222 000 | -222 000 |
Dividends Paid Classified As Financing Activities | | | -222 000 | -222 000 |
Finance Lease Liabilities Present Value Total | 237 894 | 151 324 | 89 599 | 94 193 |
Finance Lease Payments Owing Minimum Gross | | | 228 227 | 329 495 |
Fixed Assets | 1 516 830 | 1 730 701 | 3 090 650 | 3 086 962 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -11 158 | -126 028 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 115 751 | 96 227 | 2 583 074 | 2 188 781 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -462 418 | 151 121 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 207 368 | -124 365 |
Gain Loss In Cash Flows From Change In Deferred Items | | | 42 748 | 38 364 |
Gain Loss In Cash Flows From Change In Inventories | | | -5 105 | 55 106 |
Gain Loss In Cash Flows From Change In Provisions | | | 1 688 | 1 574 |
Gain Loss On Disposals Property Plant Equipment | | | 13 308 | 33 896 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -987 | 45 |
Government Grant Income | | | 347 | |
Gross Profit Loss | | | 3 231 629 | 3 786 729 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -21 709 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 25 398 | 41 666 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 11 091 | |
Increase Decrease In Existing Provisions | | | | 127 971 |
Increase From Amortisation Charge For Year Intangible Assets | | 504 | | 32 754 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 360 748 | | 589 717 |
Intangible Assets | 1 514 | 1 010 | 127 101 | 119 300 |
Intangible Assets Gross Cost | 38 439 | | 237 794 | 262 747 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 320 | 322 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 33 469 | 108 145 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 18 611 | 28 281 |
Interest Paid Classified As Financing Activities | | | -52 400 | -136 748 |
Interest Paid Classified As Operating Activities | | | 52 400 | 136 748 |
Interest Payable Similar Charges Finance Costs | | | 52 400 | 136 748 |
Investments In Subsidiaries | | | 100 | 100 |
Minimum Operating Lease Payments Recognised As Expense | | | 488 562 | 426 011 |
Net Cash Flows From Used In Financing Activities | | | -264 648 | -805 388 |
Net Cash Flows From Used In Investing Activities | | | -696 108 | -343 838 |
Net Cash Flows From Used In Operating Activities | | | 986 154 | 1 190 892 |
Net Cash Generated From Operations | | | 986 154 | 1 169 183 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | 681 563 | 1 211 107 |
Net Current Assets Liabilities | -379 038 | -258 687 | -465 900 | -281 187 |
Operating Profit Loss | | | 163 751 | 622 532 |
Other Operating Income Format1 | | | 2 946 | 2 081 |
Other Payables Accrued Expenses | | | 214 846 | 291 308 |
Other Remaining Borrowings | 60 102 | 27 118 | 617 124 | 491 096 |
Other Remaining Operating Income | | | 2 599 | 2 081 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -97 772 | -139 781 |
Pension Costs Defined Contribution Plan | | | 51 476 | 52 278 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 |
Prepayments | | | 349 982 | 298 032 |
Proceeds From Sales Property Plant Equipment | | | 88 380 | 96 325 |
Production Average Number Employees | | | 26 | 24 |
Profit Loss | | 663 688 | 25 278 | 338 380 |
Profit Loss On Ordinary Activities Before Tax | | | 111 351 | 485 784 |
Property Plant Equipment Gross Cost | 3 576 426 | 4 063 359 | 6 721 698 | 7 217 499 |
Provisions | | | 409 722 | 537 693 |
Provisions For Liabilities Balance Sheet Subtotal | | | 409 722 | 537 693 |
Purchase Intangible Assets | | | -38 869 | -24 953 |
Purchase Property Plant Equipment | | | -745 619 | -415 210 |
Raw Materials Consumables | | | 26 245 | 81 351 |
Repayments Borrowings Classified As Financing Activities | | | -13 333 | -160 000 |
Research Development Expense Recognised In Profit Or Loss | | | -15 309 | |
Revenue From Rendering Services | | | 9 808 521 | 10 626 376 |
Sales Marketing Distribution Average Number Employees | | | 20 | 22 |
Social Security Costs | | | 198 749 | 211 192 |
Staff Costs Employee Benefits Expense | | | 2 179 891 | 2 335 386 |
Taxation Social Security Payable | | | 183 208 | 249 745 |
Tax Decrease From Utilisation Tax Losses | | | | -3 138 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | -1 774 |
Tax Expense Credit Applicable Tax Rate | | | 21 157 | 121 446 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -11 027 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 35 691 | 25 856 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | -21 880 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 2 213 | 1 143 |
Tax Increase Decrease From Effect Indexation Allowance On Capital Gains | | | | 2 829 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | -3 044 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | 92 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 86 073 | 147 404 |
Total Assets Less Current Liabilities | 1 137 792 | 1 472 014 | 2 624 750 | 2 805 775 |
Total Borrowings | 935 539 | 286 491 | 965 295 | 901 969 |
Total Deferred Tax Expense Credit | | | 100 485 | 126 397 |
Total Operating Lease Payments | | | 248 966 | 250 630 |
Trade Creditors Trade Payables | 1 016 883 | 749 577 | 1 684 257 | 1 390 587 |
Trade Debtors Trade Receivables | 1 510 859 | 1 683 293 | 2 036 568 | 1 994 054 |
Turnover Revenue | | | 9 808 521 | 10 626 376 |
Unpaid Contributions To Pension Schemes | | | 9 787 | 9 337 |
Wages Salaries | | | 1 929 666 | 2 071 916 |
Company Contributions To Money Purchase Plans Directors | | | 7 362 | 4 767 |
Director Remuneration | | | 184 521 | 191 523 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 3 | 3 |
Accrued Liabilities Deferred Income | 245 651 | 436 950 | | |
Amounts Owed By Group Undertakings | 3 113 | | | |
Amounts Owed To Group Undertakings | | 3 000 | | |
Bank Borrowings Overdrafts | 150 000 | 150 000 | | |
Bank Overdrafts | | 686 | | |
Corporation Tax Payable | 63 496 | 145 374 | | |
Deferred Tax Asset Debtors | 5 768 | 2 406 | | |
Increase Decrease In Property Plant Equipment | | 3 828 | | |
Investments Fixed Assets | 49 296 | 49 296 | | |
Investments In Group Undertakings | 49 296 | 49 296 | | |
Other Creditors | 1 997 | 5 734 | | |
Other Taxation Social Security Payable | 32 747 | 28 884 | | |
Prepayments Accrued Income | 86 710 | 99 675 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 602 415 | | |